Company Valuation: SwiftLife Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 528 416 667.1 129.1 190.7 145.9
Change - -21.21% 60.37% -80.65% 47.7% -23.5%
Enterprise Value (EV) 1 571.6 478.4 706.9 164 172.5 134.4
Change - -16.31% 47.76% -76.8% 5.21% -22.08%
P/E -17.9x -39.9x -32.7x -17.3x -18.4x 31.4x
PBR -12x -8.02x -27.3x -4.14x -12.4x 14.5x
PEG - 0.6x -0.4x 0.3x -0.7x -0x
Capitalization / Revenue 5.05x 5.41x 6.58x 1.32x 2.36x 1.26x
EV / Revenue 5.46x 6.22x 6.97x 1.68x 2.13x 1.16x
EV / EBITDA -21.4x -43.1x -59.4x -12.2x -29.2x -17.9x
EV / EBIT -19.3x -40.5x -57.4x -11.1x -26.3x -17.9x
EV / FCF -46.5x -20.6x -130x -17.8x 5.69x -3.69x
FCF Yield -2.15% -4.85% -0.77% -5.61% 17.6% -27.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0368 -0.013 -0.0236 -0.008631 -0.0109 0.004867
Distribution rate - - - - - -
Net sales 1 104.6 76.89 101.4 97.56 80.85 116.1
EBITDA 1 -26.66 -11.1 -11.89 -13.44 -5.914 -7.514
EBIT 1 -29.57 -11.82 -12.32 -14.74 -6.558 -7.521
Net income 1 -29.45 -10.42 -19.04 -7.478 -9.747 4.641
Net Debt 1 43.61 62.39 39.73 34.88 -18.16 -11.45
Reference price 2 0.6600 0.5200 0.7700 0.1490 0.2000 0.1530
Nbr of stocks (in thousands) 800,000 800,000 866,400 866,400 953,376 953,376
Announcement Date 7/1/21 8/5/22 6/27/23 7/30/24 7/7/25 7/16/26
1HKD in Million2HKD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 27.7M
55.44x2.56x24.42x0.07% 96.55B
11.84x1.03x5.61x4.93% 66.83B
30.5x3.81x20.69x0.22% 52.05B
24.61x1.92x18.87x1.18% 53.1B
45.07x3.66x23.1x2.15% 34.92B
22.33x1.53x14.15x0.21% 32.31B
25.44x0.63x10.43x2.44% 31.05B
5.14x0.32x6.03x5.48% 27.53B
21.28x0.4x6.28x2.9% 26.59B
Average 26.85x 1.76x 14.40x 2.18% 42.1B
Weighted average by Cap. 30.48x 1.98x 15.99x 1.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SwiftLife Holdings Limited

Historical PBR trend

Valuation ratios - PBR - SwiftLife Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SwiftLife Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SwiftLife Holdings Limited

  1. Stock Market
  2. Stocks
  3. 8316 Stock
  4. Valuation SwiftLife Holdings Limited